66.28
Revenue₺M
151.0
155.6
157.4
164.0
168.5
171.7
180.2
183.3
191.9
200.1
73.61
3.50%
2.99%
66
5.31
Revenue growth%
9.84
12.26
12.08
13.91
16.61
16.64
14.79
15.60
14.51
13.10
3.23
14.79
14.21
78
4.12
Gross margin%
18.00
17.47
19.07
18.80
20.90
23.33
25.90
24.31
26.67
28.15
4.34
25.90
22.12
34
13.37
Operating margin%
3.57
2.42
2.69
2.92
2.10
0.40
2.93
4.72
6.94
9.26
18.14
4.72
2.93
19
13.33
Net margin%
9.89
12.81
13.00
11.51
12.37
11.51
11.06
9.24
10.95
10.78
4.83
10.95
11.29
87
22.79
P/E ratio (avg)x
33.55
32.53
32.55
36.17
38.91
38.75
42.02
42.48
42.19
44.36
19.28
42.19
38.83
90
33.72
EV/EBITx
14.93
15.70
18.20
20.01
18.97
17.74
19.14
17.99
20.19
19.43
27.35
19.14
18.58
18
29.98
FCF yield (avg)%
28.06
25.43
26.69
24.21
23.43
21.17
20.37
20.28
18.85
16.24
8.45
20.28
22.30
64
10.58
FCF margin%
32.95
32.28
30.14
32.57
33.32
34.76
34.58
32.39
33.50
32.81
20.27
33.50
32.88
18
0.744
FCF / Net incomex
1.813
1.719
1.619
1.793
2.053
2.312
2.478
2.898
3.248
3.159
0.646
2.898
2.183
34
8.45
ROIC%
10.03
8.87
8.38
5.47
2.80
5.41
5.51
2.64
4.81
4.16
23.16
4.81
5.44
74
14.56
Return on equity%
32.27
30.69
28.50
28.96
29.51
26.51
27.54
24.58
23.87
24.15
25.92
24.58
28.02
18
24.56
Return on assets%
11.15
11.57
11.08
9.30
11.11
10.37
7.74
6.14
8.30
5.94
22.31
7.74
9.83
41
0.12
EPS₺
0.25
0.30
0.34
0.36
0.36
0.41
0.44
0.49
0.52
0.56
0.13
9.13%
8.48%
—
11.39
EPS growth%
29.05
28.41
30.85
30.83
33.14
31.26
32.92
32.98
33.05
30.98
16.17
32.92
31.12
90
0.03
Bookvalue per sh₺
0.18
0.17
0.19
0.21
0.23
0.27
0.27
0.26
0.30
0.33
0.05
7.22%
6.60%
—
0.19
FCF per share₺
0.26
0.30
0.34
0.36
0.37
0.40
0.44
0.43
0.46
0.46
0.16
4.08%
5.63%
—
0.09
Dividend per sh₺
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.06
11.44%
9.85%
—
29.83
Div yield (avg)%
13.02
11.52
13.16
15.96
14.66
12.91
13.68
11.58
14.02
12.56
9.55
12.91
13.09
29
4.37
Payout ratio%
12.81
13.91
13.14
10.42
7.90
6.21
5.63
5.64
4.25
6.75
19.44
5.64
7.33
64
270.8
Shares (diluted)M
245.4
214.6
192.0
193.4
202.3
182.0
178.8
190.6
196.2
202.7
268.4
0.03%
(2.54%)
54
14.53
Buyback yield%
19.51
22.18
21.02
18.28
17.33
15.68
14.17
11.29
12.55
13.48
8.86
13.48
16.50
77
0.331
D/E ratiox
0.611
0.603
0.659
0.746
0.727
0.820
0.912
0.833
0.800
0.774
1.114
0.820
0.760
48
42.08
Enterprise value₺M
198.3
198.7
202.3
191.6
221.2
214.7
227.9
248.5
255.2
290.4
96.71
5.60%
5.34%
12
166.0
LT debt₺M
196.4
214.5
215.7
244.5
241.9
281.3
319.8
335.3
361.0
388.9
138.8
9.96%
8.40%
80
Revenue
₺200.1M
2.99%
1.00×
Cost of revenue
₺115.6M
3.17%
1.02×
Operating expenses
₺28.02M
2.75%
0.98×
Goodwill & intangibles
15.77%
Spread over hurdle
65.30%